BeStock  

Willis Towers Watson WTW

US equityMarket cap rank #464Insurance Brokers
$292.50 +$4.27 (+1.48%)
Market open · Oct 1, 11:50 am ET · After hours $288.23 0.00%
Open$290.54
Prev close$288.23
Day range$290.52 – $294.37
Volume95.0K
Market cap$27.16B
P/E (TTM)18.1
Dividend yield1.29%

Fundamentals

Latest reported quarter: Q2, ended Jun 2026

Revenue$2.47B+9.1% YoY
Operating profit$425.00M+14.9% YoY
Net profit$231.00M-30.4% YoY
Diluted EPS$2.43-26.8% YoY
Free cash flow$425.00M+40.3% YoY
Operating cash flow$484.00M

Revenue, last 8 quarters

$2.3BSep '24$3.0BDec '24$2.2BMar '25$2.3BJun '25$2.3BSep '25$2.9BDec '25$2.4BMar '26$2.5BJun '26

Net profit, last 8 quarters

$-1.7BSep '24$1.2BDec '24$239.0MMar '25$332.0MJun '25$306.0MSep '25$736.0MDec '25$303.0MMar '26$231.0MJun '26

Diluted EPS by quarter

-16.44Sep '2412.25Dec '242.33Mar '253.32Jun '253.11Sep '257.62Dec '253.10Mar '262.43Jun '26

Free cash flow by quarter

$419.0MSep '24$543.0MDec '24$-86.0MMar '25$303.0MJun '25$621.0MSep '25$708.0MDec '25$-65.0MMar '26$425.0MJun '26

Annual revenue

$8.6BFY20$9.0BFY21$8.9BFY22$9.5BFY23$9.9BFY24$9.7BFY25

Profitability & balance sheet

Gross margin42.2%
Operating margin23.5%
Net margin15.5%
Return on equity19.8%
Return on assets5.3%
Return on invested capital12.4%
Current ratio1.10
Liabilities / assets74.6%
Cash & investments$1.66B
Total debt$6.98B
Net cash (debt)-$5.32B
Free cash flow / sales16.7%

Income statement

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Revenue as Reported $2.47B $2.41B $9.71B $2.94B $2.29B
Total Operating Revenue $2.47B $2.41B $9.71B $2.94B $2.29B
Cost of Revenue $1.55B $1.43B $5.63B $1.44B $1.41B
Gross Profit $915.00M $978.00M $4.08B $1.50B $875.00M
Operating Expense $490.00M $489.00M $1.83B $462.00M $455.00M
Depreciation & Amortization & Depletion $110.00M $104.00M $418.00M $107.00M $103.00M
-Depreciation & Amortization $110.00M $104.00M $418.00M $107.00M $103.00M
Other Operating Expenses $380.00M $385.00M $1.41B $355.00M $352.00M
Operating Profit $425.00M $489.00M $2.26B $1.04B $420.00M
Net Non-Operating Interest Income (Expense) -$78.00M -$77.00M -$260.00M -$66.00M -$65.00M
Non-Operating Interest Expense $78.00M $77.00M $260.00M $66.00M $65.00M
Other Income (Expense) -$55.00M -$36.00M -$44.00M -$22.00M $35.00M
Special Income (Charges) -$61.00M -$41.00M $17.00M -$19.00M $24.00M
-Less:Restructuring and Mergern & Acquisition $61.00M $41.00M $23.00M $19.00M $2.00M
-Gain on Sale Of Business $0.00 $0.00 $40.00M $0.00 $26.00M
Other Non-Operating Income (Expenses) $6.00M $5.00M -$44.00M $3.00M $13.00M
Pretax Profit $292.00M $376.00M $1.95B $947.00M $390.00M
Tax $57.00M $70.00M $318.00M $197.00M $77.00M
Earnings from Equity Interest Net of Tax -$4.00M -$3.00M -$22.00M -$14.00M -$7.00M
Net Profit $231.00M $303.00M $1.61B $736.00M $306.00M
Profit from Continuing Operations $231.00M $303.00M $1.61B $736.00M $306.00M
Minority Interests $2.00M $6.00M $8.00M $1.00M $2.00M
Net Income to Parent Company $229.00M $297.00M $1.61B $735.00M $304.00M
Net Income to Common Stockholders $229.00M $297.00M $1.61B $735.00M $304.00M
Basic EPS $2.43 $3.12 $16.34 $7.66 $3.12
Diluted EPS $2.43 $3.10 $16.26 $7.62 $3.11
Dividend Per Share $0.96 $0.96 $3.68 $0.92 $0.92
Gain on Sale of Security – – -$17.00M -$6.00M -$2.00M
-Less:Impairment of Capital Assets – – $0.00 – –
-Less:Write Off – – – – $0.00

Balance sheet

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Assets $30.56B $29.64B $29.53B $29.53B $27.44B
Total Current Assets $16.75B $16.09B $16.87B $16.87B $14.62B
Cash and Cash Equivalents & Short-Term Investments $1.66B $1.86B $3.17B $3.17B $1.93B
-Cash and Cash Equivalents $1.63B $1.86B $3.13B $3.13B $1.90B
-Short Term Investments $34.00M – $33.00M $33.00M $30.00M
Receivables $3.05B $2.65B $3.07B $3.07B $2.53B
-Accounts Receivable $1.85B $1.84B $1.83B $1.83B $1.54B
-Taxes Receivable $329.00M – $241.00M $241.00M $210.00M
-Other Receivables $868.00M $812.00M $997.00M $997.00M $777.00M
Restricted Cash $11.85B $10.98B $10.45B $10.45B $9.97B
Current Deferred Assets $112.00M – $109.00M $109.00M $121.00M
Other Current Assets $59.00M $601.00M $56.00M $56.00M $77.00M
Total Non-Current Assets $13.81B $13.55B $12.66B $12.66B $12.82B
Net PPE $1.15B $1.17B $1.18B $1.18B $1.17B
-Gross PPE $1.15B $1.17B $2.72B $2.72B $1.17B
Goodwill and Other Intangible Assets $11.18B $10.94B $10.08B $10.08B $10.12B
-Goodwill $9.74B $9.66B $8.94B $8.94B $8.94B
-Other Intangible Assets $1.44B $1.28B $1.14B $1.14B $1.19B
Defined Pension Benefit $558.00M $541.00M $529.00M $529.00M $589.00M
Other Non-Current Assets $928.00M $904.00M $59.00M $59.00M –
Total Liabilities $22.79B $21.58B $21.48B $21.48B $19.63B
Total Current Liabilities $15.25B $13.55B $14.00B $14.00B $13.24B
Payables $1.06B $1.34B $1.31B $1.31B $962.00M
-Accounts Payable $1.06B $1.06B $986.00M $986.00M $962.00M
Short-Term Debt and Capital Lease Obligation $866.00M $117.00M $675.00M $675.00M $673.00M
-Current Debt $749.00M – $550.00M $550.00M $550.00M
-Current Capital Lease Obligation $117.00M $117.00M $125.00M $125.00M $123.00M
Other Current Liabilities $12.61B $11.19B $10.61B $10.61B $10.70B
Total Non-Current Liabilities $7.54B $8.03B $7.47B $7.47B $6.39B
Long Term Accounts Payable and Other Payables $32.00M – $31.00M $31.00M $42.00M
Long Term Debt and Capital Lease Obligation $6.24B $6.79B $6.23B $6.23B $5.24B
-Long Term Debt $5.78B $6.30B $5.76B $5.76B $4.76B
-Long Term Capital Lease Obligation $454.00M $485.00M $472.00M $472.00M $475.00M
Non-Current Liabilities $359.00M $361.00M $340.00M $340.00M $369.00M
Non-Current Deferred Liabilities $258.00M – $153.00M $153.00M $149.00M
Employee Benefits $610.00M $630.00M $660.00M $660.00M $524.00M
Other Non-Current Liabilities $50.00M $251.00M $62.00M $62.00M $64.00M
Total Equity $7.77B $8.06B $8.05B $8.05B $7.81B
Stockholders' Equity $7.69B $7.98B $7.98B $7.98B $7.74B
Capital Stock $0.00 $0.00 $0.00 $0.00 $0.00
-Common Stock $0.00 $0.00 $0.00 $0.00 $0.00
Additional Paid-In Capital $11.24B $11.24B $11.11B $11.11B $11.04B
Retained Earnings -$699.00M -$392.00M -$296.00M -$296.00M -$593.00M
Gains/Losses Not Affecting Retained Earnings -$2.85B -$2.87B -$2.83B -$2.83B -$2.71B
Minority Interests $82.00M $82.00M $76.00M $76.00M $75.00M
-Total Tax Payable – $168.00M $215.00M $215.00M –
-Dividends Payable – $115.00M $109.00M $109.00M –
Current Accrued Expenses – $359.00M $263.00M $263.00M –
Current Deferred Liabilities – $30.00M $24.00M $24.00M –
-Notes Receivable – – $0.00 $0.00 $0.00
-Accumulated Depreciation – – -$1.54B -$1.54B –
Investments and Advances – – $221.00M $221.00M $232.00M
-Held to Maturity Securities – – $43.00M $43.00M $45.00M
-Long Term Equity Investment – – $100.00M $100.00M $100.00M
Non Current Accounts Receivables – – $101.00M $101.00M $176.00M
Non-Current Prepaid Assets – – $20.00M $20.00M $19.00M
Non-Current Deferred Assets – – $465.00M $465.00M $515.00M

Cash flow

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Operating Cash Flow $484.00M -$10.00M $1.78B $771.00M $678.00M
Net cash flow from continuing operations $484.00M -$10.00M $1.78B $771.00M $678.00M
Net Income from Continuing Operations $231.00M $303.00M $1.61B $736.00M $306.00M
Gain/Loss from Continuing Operations $6.00M -$8.00M $85.00M -$5.00M -$20.00M
Depreciation & Depletion & Amortization $110.00M $104.00M $418.00M $107.00M $103.00M
Deferred Tax -$12.00M -$30.00M $55.00M $117.00M $8.00M
Other Non-Cash Items $38.00M $43.00M $156.00M $51.00M $40.00M
Change in Working Capital $40.00M -$470.00M -$711.00M -$282.00M $204.00M
-Change in Receivables $46.00M $75.00M -$128.00M -$510.00M $157.00M
-Change in Other Current Assets -$46.00M -$51.00M -$116.00M $26.00M -$43.00M
-Change in Other Current Liabilities $42.00M -$517.00M -$458.00M $231.00M $89.00M
-Change In Other Working Capital -$2.00M $23.00M -$9.00M -$29.00M $1.00M
Net cash flow from investing -$336.00M -$840.00M $447.00M -$83.00M -$82.00M
Net Cash Flow from Continuing Investing Activities -$336.00M -$840.00M $447.00M -$83.00M -$82.00M
Net PPE Purchase and Sale -$59.00M -$55.00M -$229.00M -$63.00M -$57.00M
Net Business Purchase and Sale -$261.00M -$801.00M $766.00M -$20.00M -$28.00M
Net Investment Purchase and Sale -$16.00M $16.00M -$90.00M $0.00 $3.00M
Financing Cash Flow -$408.00M -$203.00M -$936.00M $375.00M -$511.00M
Net Cash Flow from Continuing Financing Activities -$408.00M -$203.00M -$936.00M $375.00M -$511.00M
Net Issuance Payments Of Debt $224.00M -$1.00M $994.00M $998.00M -$2.00M
Net Common Stock Issuance -$450.00M -$300.00M -$1.65B -$350.00M -$600.00M
Cash Dividends Paid -$90.00M -$88.00M -$358.00M -$89.00M -$90.00M
Net Other Financing Charges -$92.00M $186.00M $78.00M -$184.00M $181.00M
Ending Cash Balance $5.14B $5.41B $6.49B $6.49B $5.42B
Net Change in Cash -$260.00M -$1.05B $1.29B $1.06B $85.00M
Beginning Cash Balance $5.41B $6.49B $5.00B $5.42B $5.34B
Effect of Exchange Rate Changes -$5.00M -$29.00M $203.00M $1.00M -$5.00M
Free Cash Flow $425.00M -$65.00M $1.55B $708.00M $621.00M

Discussion

No comments yet — be the first to weigh in on WTW.

Leave a comment

Scroll to Top